Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.66% first-year return on $91,500 initial cash invested.
6.66%
Cash On Cash
8.56%
Cap Rate
1.4
DSCR
$5,127
Rent
$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,127 income − $4,619 expenses = $508 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,127
Total Expenses
$4,619
Mortgage P&I
35%
$1,784
Property Taxes
5%
$252
Home Insurance
2%
$122
HOA
0%
$0
Property Management
15%
$769
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,282